AGÕæÈ˹ٷ½

STOCK TITAN

Tompkins Financial Corporation Reports Improved First Quarter Financial Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

ITHACA, N.Y.--(BUSINESS WIRE)-- Tompkins Financial Corporation (NYSE American: TMP)

Tompkins Financial Corporation ("Tompkins" or the "Company") reported diluted earnings per share of $1.37 for the first quarter of 2025, unchanged from the immediate prior quarter, and up 16.1% from diluted earnings per share of $1.18 reported in the first quarter of 2024.

Net income for the first quarter of 2025 was $19.7 million, in line with the immediate prior quarter, and up 16.6% from the $16.9 million reported for the same period in 2024. The increase in net income from the first quarter of 2024 was mainly a result of higher net interest income, driven by increased interest income on loans, stabilized funding costs, and growth in fee-based revenues and other income, partially offset by higher provision for credit loss expense.

Tompkins President and CEO, Stephen Romaine, commented, "Our first quarter earnings continued the positive momentum from 2024. Our improved results were driven by growth in net interest income, noninterest income, and increased loan and deposit balances as compared to the first and fourth quarters of 2024. As we begin the year with new economic uncertainty, we believe that we remain well positioned with a strong balance sheet. We are committed to supporting our local communities and driving growth through building quality customer relationships."

SELECTED HIGHLIGHTS FOR THE PERIOD:

  • Net interest margin for the first quarter of 2025 was 2.98%, improved from 2.93% for the immediate prior quarter, and 2.73% for the first quarter of 2024.
  • Total average cost of funds of 1.84% for the first quarter of 2025 was down 4 basis points compared to the fourth quarter of 2024, and down 2 basis points compared to the same period last year, as a result of funding mix and lower interest rates.
  • Provision expense for the first quarter of 2025 was $5.3 million, compared to $1.4 million for fourth quarter of 2024 and $854,000 for the first quarter of 2024. The provision is discussed below under Asset Quality.
  • Total fee-based services revenues (revenue from insurance, wealth management, and service charges on deposit accounts and cards services) for the first quarter of 2025 were up $1.2 million or 6.1% compared to the first quarter of 2024.
  • Other income for the first quarter of 2025 included a $1.9 million gain on the sale of other real estate owned.
  • Total loans at March 31, 2025 were up $46.7 million, or 0.8% compared to December 31, 2024 (3.1% on an annualized basis), and up $426.1 million, or 7.6%, from March 31, 2024.
  • Total deposits at March 31, 2025 were $6.8 billion, up $281.7 million, or 4.4%, from December 31, 2024 (17.4% on an annualized basis), and up $303.9 million, or 4.7%, from March 31, 2024.
  • Loan to deposit ratio at March 31, 2025 was 89.8%, compared to 93.0% at December 31, 2024, and 87.5% at March 31, 2024.
  • Regulatory Tier 1 capital to average assets was 9.31% at March 31, 2025, up compared to 9.27% at December 31, 2024, and 9.08% at March 31, 2024.

NET INTEREST INCOME

Net interest income was $56.7 million for the first quarter of 2025, up $381,000 or 0.7% compared to the fourth quarter of 2024, and up $6.0 million or 11.8% compared to the first quarter of 2024. The increase in net interest income compared to both periods was due to improvement in net interest margin, which is discussed below, and growth in average loans.

Net interest margin was 2.98% for the first quarter of 2025, up 5 basis points when compared to the immediate prior quarter, and up 25 basis points from 2.73% for the first quarter of 2024. The increase in net interest margin, when compared to the most recent prior quarter, was mainly due to lower funding costs reflecting a decrease in average deposit and borrowing rates. The increase in net interest margin when compared to the prior year period was mainly a result of higher yields on average interest earning assets and higher average loan balances, and lower funding costs resulting from improved funding mix.

Average loans for the quarter ended March 31, 2025 were up $93.6 million, or 1.6%, from the fourth quarter of 2024, and were up $403.8 million, or 7.2%, compared to the prior year period. The increase in average loans over both prior periods was mainly in the commercial real estate and commercial and industrial portfolios. The average yield on interest-earning assets for the quarter ended March 31, 2025 was 4.69%, a slight increase from 4.67% for the quarter ended December 31, 2024, and up 22 basis points from 4.47% for the quarter ended March 31, 2024.

Average total deposits of $6.6 billion for the first quarter of 2025 were up $38.5 million, or 0.6%, compared to the fourth quarter of 2024, and up $254.2 million, or 4.0%, compared to the first quarter of 2024. The cost of interest-bearing deposits of 2.23% for the first quarter of 2025 was down 8 basis points from 2.31% for the fourth quarter of 2024, and up 6 basis points from 2.17% for the first quarter of 2024. The ratio of average noninterest bearing deposits to average total deposits for the first quarter of 2025 was 26.9% compared to 28.0% for the fourth quarter of 2025, and 28.8% for the first quarter of 2024. The average cost of interest-bearing liabilities for the first quarter of 2025 of 2.44% represents a decrease of 9 basis points over the fourth quarter of 2024, and a decrease of 7 basis points compared to the same period in 2024.

NONINTEREST INCOME

Noninterest income of $25.0 million for the first quarter of 2025 was up $2.9 million or 13.1% compared to the first quarter of 2024. The increase in quarterly noninterest income when compared to the first quarter of 2024 was mainly due to other income which included a $1.9 million gain on the sale of other real estate owned. Also contributing to the increase in noninterest income were fee based revenues, which included insurance commissions and fees, up $1.3 million or 13.1%; and wealth management fees, up $182,000 or 3.7%; which were partially offset by lower card services income, down $313,000 or 10.6%. Card services income in the first quarter of 2024 included a $255,000 sign-on bonus related to the renewal of a card services contract.

NONINTEREST EXPENSE

Noninterest expense was $50.6 million for the first quarter of 2025, up $750,000 or 1.5% compared to the first quarter of 2024. Contributing to the year-over-year increase was salaries and wages and other employee benefits, up $969,000 or 3.1%. The increase in noninterest expense was partially offset by a decrease of $325,000 or 5.7% in net occupancy expense of premises and furniture and fixture expense.

INCOME TAX EXPENSE

The provision for income tax expense of $6.1 million for an effective rate of 23.7% for the first quarter of 2025, compared to tax expense of $6.0 million for an effective rate of 23.5% for the fourth quarter of 2024, and $5.2 million and an effective rate of 23.5% for the same quarter in 2024.

ASSET QUALITY

The allowance for credit losses represented 1.01% of total loans and leases at March 31, 2025, up from 0.94% at year-end 2024, and from 0.92% reported at March 31, 2024. The increase in the allowance for credit losses coverage ratio over prior quarter end and the end of the prior year first quarter was mainly driven by specific reserves on individually analyzed nonaccrual commercial real estate credits and updates to economic forecasts for unemployment and GDP. These were partially offset by lower qualitative reserves related to asset quality. A specific reserve of $4.2 million was added to one commercial real estate relationship totaling $18.1 million. The specific reserve reflects the estimated decrease in fair value of the collateral based on a new appraisal received at the end of the quarter which is currently under internal review. The property currently generates positive cash flow and a majority of it is tenant occupied. The ratio of the allowance to total nonperforming loans and leases was 85.85% at March 31, 2025, compared to 111.06% at December 31, 2024, and 82.47% at March 31, 2024. The decrease in the ratio compared to the prior quarter end was due to the increase in nonperforming loans and leases, discussed in more detail below.

Provision for credit losses for the first quarter of 2025 was $5.3 million compared to $854,000 for the first quarter of 2024. The increase in provision expense for the first quarter of 2025 was mainly due to the previously discussed specific reserve on one commercial real estate relationship, and updated economic forecasts. Net charge-offs for the three months ended March 31, 2025 were $733,000, compared to $857,000 for the fourth quarter of 2024, and $228,000 for the same period in 2024.

Nonperforming assets of $71.2 million represented 0.87% of total assets at March 31, 2025, up from $65.2 million or 0.80% at December 31, 2024, and $62.7 million or 0.81% at March 31, 2024. The increase in nonperforming assets at March 31, 2025 compared to December 31, 2024 was largely due to the addition of one commercial real estate loan for $17.3 million that was previously included in loans past due 30-89 days being moved into nonperforming loans and leases during the quarter, and was partially offset by the sale of other real estate owned of $14.3 million. The Company believes that the existing collateral securing this $17.3 million loan is sufficient to cover the exposure as of March 31, 2025. At March 31, 2025, nonperforming loans and leases totaled $71.1 million, compared to $50.9 million at December 31, 2024, and $62.7 million at March 31, 2024. Loans past due 30-89 days totaled $12.3 million at March 31, 2025, $28.8 million at December 31, 2024, and $8.0 million at March 31, 2024.

Special Mention and Substandard loans and leases totaled $110.8 million at March 31, 2025, compared to $111.1 million reported at December 31, 2024, and $118.7 million reported at March 31, 2024.

CAPITAL POSITION

Capital ratios at March 31, 2025 remained well above the regulatory minimums for well-capitalized institutions. The ratio of total capital to risk-weighted assets was 13.28% at March 31, 2025, compared to 13.07% at December 31, 2024, and 13.43% at March 31, 2024. The ratio of Tier 1 capital to average assets was 9.31% at March 31, 2025, compared to 9.27% at December 31, 2024, and 9.08% at March 31, 2024.

LIQUIDITY POSITION

The Company's liquidity position at March 31, 2025 was stable and consistent with the immediate prior quarter end. Liquidity is enhanced by ready access to national and regional wholesale funding sources including Federal funds purchased, repurchase agreements, brokered deposits, Federal Reserve Bank's Discount Window advances and Federal Home Loan Bank (FHLB) advances. The Company maintained ready access to liquidity of $1.5 billion, or 18.6% of total assets, at March 31, 2025.

ABOUT TOMPKINS FINANCIAL CORPORATION

Tompkins Financial Corporation is a banking and financial services company serving the Central, Western, and Hudson Valley regions of New York and the Southeastern region of Pennsylvania. Headquartered in Ithaca, NY, Tompkins Financial is parent to Tompkins Community Bank and Tompkins Insurance Agencies, Inc. Tompkins Community Bank provides a full array of wealth management services under the Tompkins Financial Advisors brand, including investment management, trust and estate, financial and tax planning services. For more information on Tompkins Financial, visit .

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The statements contained in this press release that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties. Forward-looking statements may be identified by use of such words as "may", "will", "estimate", "intend", "continue", "believe", "expect", "plan", "commit", or "anticipate", as well as the negative and other variations of these terms and other similar words. Examples of forward-looking statements may include statements regarding the sufficiency of existing collateral to cover exposure related to nonperforming loans and future growth. Forward-looking statements are made based on management’s expectations and beliefs concerning future events impacting the Company and are subject to uncertainties and factors relating to the Company’s operations and economic environment, all of which are difficult to predict and many of which are beyond the control of the Company, that could cause actual results of the Company to differ materially from those expressed and/or implied by forward-looking statements and historical performance. The following factors, in addition to those listed as Risk Factors in Item 1A in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission, are among those that could cause actual results to differ materially from the forward-looking statements and historical performance: changes in general economic, market and regulatory conditions; our ability to attract and retain deposits and other sources of liquidity; gross domestic product growth and inflation trends; the impact of the interest rate and inflationary environment on the Company's business, financial condition and results of operations; other income or cash flow anticipated from the Company's operations, investment and/or lending activities; changes in laws and regulations affecting banks, bank holding companies and/or financial holding companies, including the Dodd-Frank Act, and other federal, state and local government mandates; the impact of any change in the FDIC insurance assessment rate or the rules and regulations related to the calculation of the FDIC insurance assessment amount; increased supervisory and regulatory scrutiny of financial institutions; technological developments and changes; cybersecurity incidents and threats; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; governmental and public policy changes, including environmental regulation; reliance on large customers; the ability to access financial resources in the amounts, at the times, and on the terms required to support the Company's future businesses; and the economic impact, including market volatility, of national and global events, including the response to bank failures, war and geopolitical matters (including the war in Israel and surrounding regions and the war in Ukraine), tariffs and trade wars, widespread protests, civil unrest, political uncertainty, and pandemics or other public health crises. The Company does not undertake any obligation to update its forward-looking statements.

TOMPKINS FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF CONDITION

(In thousands, except share and per share data) (Unaudited)

As of

As of

ASSETS

03/31/2025

12/31/2024

Ìý

Ìý

(Audited)

Ìý

Ìý

Ìý

Cash and noninterest bearing balances due from banks

$

81,382

Ìý

$

53,635

Ìý

Interest bearing balances due from banks

Ìý

111,683

Ìý

Ìý

80,763

Ìý

Cash and Cash Equivalents

Ìý

193,065

Ìý

Ìý

134,398

Ìý

Ìý

Ìý

Ìý

Available-for-sale debt securities, at fair value (amortized cost of $1,373,444 at March 31, 2025 and $1,367,123 at December 31, 2024)

Ìý

1,259,342

Ìý

Ìý

1,231,532

Ìý

Held-to-maturity debt securities, at amortized cost (fair value of $274,820 at March 31, 2025 and $267,295 at December 31, 2024)

Ìý

312,477

Ìý

Ìý

312,462

Ìý

Equity securities, at fair value

Ìý

783

Ìý

Ìý

768

Ìý

Total loans and leases, net of unearned income and deferred costs and fees

Ìý

6,066,645

Ìý

Ìý

6,019,922

Ìý

Less: Allowance for credit losses

Ìý

61,023

Ìý

Ìý

56,496

Ìý

Net Loans and Leases

Ìý

6,005,622

Ìý

Ìý

5,963,426

Ìý

Ìý

Ìý

Ìý

Federal Home Loan Bank and other stock

Ìý

29,127

Ìý

Ìý

42,255

Ìý

Bank premises and equipment, net

Ìý

75,819

Ìý

Ìý

76,627

Ìý

Corporate owned life insurance

Ìý

77,063

Ìý

Ìý

76,448

Ìý

Goodwill

Ìý

92,602

Ìý

Ìý

92,602

Ìý

Other intangible assets, net

Ìý

2,176

Ìý

Ìý

2,203

Ìý

Accrued interest and other assets

Ìý

151,577

Ìý

Ìý

176,359

Ìý

Total Assets

$

8,199,653

Ìý

$

8,109,080

Ìý

LIABILITIES

Ìý

Ìý

Deposits:

Ìý

Ìý

Interest bearing:

Ìý

Ìý

Checking, savings and money market

Ìý

3,749,888

Ìý

Ìý

3,558,946

Ìý

Time

Ìý

1,183,548

Ìý

Ìý

1,068,375

Ìý

Noninterest bearing

Ìý

1,820,066

Ìý

Ìý

1,844,484

Ìý

Total Deposits

Ìý

6,753,502

Ìý

Ìý

6,471,805

Ìý

Ìý

Ìý

Ìý

Federal funds purchased and securities sold under agreements to repurchase

Ìý

122,985

Ìý

Ìý

37,036

Ìý

Other borrowings

Ìý

493,247

Ìý

Ìý

790,247

Ìý

Other liabilities

Ìý

88,542

Ìý

Ìý

96,548

Ìý

Total Liabilities

$

7,458,276

Ìý

$

7,395,636

Ìý

EQUITY

Ìý

Ìý

Tompkins Financial Corporation shareholders' equity:

Ìý

Ìý

Common Stock - par value $.10 per share: Authorized 25,000,000 shares; Issued: 14,464,974 at March 31, 2025; and 14,468,013 at December 31, 2024

Ìý

1,447

Ìý

Ìý

1,447

Ìý

Additional paid-in capital

Ìý

299,013

Ìý

Ìý

300,073

Ìý

Retained earnings

Ìý

547,887

Ìý

Ìý

537,157

Ìý

Accumulated other comprehensive loss

Ìý

(102,210

)

Ìý

(118,492

)

Treasury stock, at cost � 96,360 shares at March 31, 2025, and 131,497 shares at December 31, 2024

Ìý

(4,760

)

Ìý

(6,741

)

Total Equity

$

741,377

Ìý

$

713,444

Ìý

Total Liabilities and Equity

$

8,199,653

Ìý

$

8,109,080

Ìý

TOMPKINS FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data) (Unaudited)

Three Months Ended

Ìý

03/31/2025

12/31/2024

03/31/2024

INTEREST AND DIVIDEND INCOME

Ìý

Ìý

Ìý

Loans

$

78,630

$

78,911

Ìý

$

71,599

Ìý

Due from banks

Ìý

175

Ìý

235

Ìý

Ìý

154

Ìý

Available-for-sale debt securities

Ìý

8,729

Ìý

8,760

Ìý

Ìý

9,611

Ìý

Held-to-maturity debt securities

Ìý

1,217

Ìý

1,222

Ìý

Ìý

1,218

Ìý

Federal Home Loan Bank and other stock

Ìý

711

Ìý

894

Ìý

Ìý

601

Ìý

Total Interest and Dividend Income

Ìý

89,462

$

90,022

Ìý

$

83,183

Ìý

INTEREST EXPENSE

Ìý

Ìý

Ìý

Time certificates of deposits of $250,000 or more

Ìý

4,507

Ìý

4,698

Ìý

Ìý

4,010

Ìý

Other deposits

Ìý

22,143

Ìý

22,856

Ìý

Ìý

20,424

Ìý

Federal funds purchased and securities sold under agreements to repurchase

Ìý

41

Ìý

11

Ìý

Ìý

13

Ìý

Other borrowings

Ìý

6,109

Ìý

6,176

Ìý

Ìý

8,061

Ìý

Total Interest Expense

Ìý

32,800

Ìý

33,741

Ìý

Ìý

32,508

Ìý

Net Interest Income

Ìý

56,662

Ìý

56,281

Ìý

Ìý

50,675

Ìý

Less: Provision for credit loss expense

Ìý

5,287

Ìý

1,411

Ìý

Ìý

854

Ìý

Net Interest Income After Provision for Credit Loss Expense

Ìý

51,375

Ìý

54,870

Ìý

Ìý

49,821

Ìý

NONINTEREST INCOME

Ìý

Ìý

Ìý

Insurance commissions and fees

Ìý

11,599

Ìý

8,471

Ìý

Ìý

10,259

Ìý

Wealth management fees

Ìý

5,119

Ìý

4,878

Ìý

Ìý

4,937

Ìý

Service charges on deposit accounts

Ìý

1,805

Ìý

1,854

Ìý

Ìý

1,796

Ìý

Card services income

Ìý

2,626

Ìý

2,919

Ìý

Ìý

2,939

Ìý

Other income

Ìý

3,869

Ìý

2,740

Ìý

Ìý

2,220

Ìý

Net gain (loss) on securities transactions

Ìý

14

Ìý

(33

)

Ìý

(14

)

Total Noninterest Income

Ìý

25,032

Ìý

20,829

Ìý

Ìý

22,137

Ìý

NONINTEREST EXPENSE

Ìý

Ìý

Ìý

Salaries and wages

Ìý

24,977

Ìý

25,870

Ìý

Ìý

24,697

Ìý

Other employee benefits

Ìý

7,100

Ìý

7,429

Ìý

Ìý

6,411

Ìý

Net occupancy expense of premises

Ìý

3,570

Ìý

2,873

Ìý

Ìý

3,557

Ìý

Furniture and fixture expense

Ìý

1,787

Ìý

1,834

Ìý

Ìý

2,125

Ìý

Amortization of intangible assets

Ìý

84

Ìý

90

Ìý

Ìý

76

Ìý

Other operating expense

Ìý

13,089

Ìý

11,870

Ìý

Ìý

12,991

Ìý

Total Noninterest Expenses

Ìý

50,607

Ìý

49,966

Ìý

Ìý

49,857

Ìý

Income Before Income Tax Expense

Ìý

25,800

Ìý

25,733

Ìý

Ìý

22,101

Ìý

Income Tax Expense

Ìý

6,121

Ìý

6,045

Ìý

Ìý

5,198

Ìý

Net Income Attributable to Noncontrolling Interests and Tompkins Financial Corporation

Ìý

19,679

Ìý

19,688

Ìý

Ìý

16,903

Ìý

Less: Net Income Attributable to Noncontrolling Interests

Ìý

0

Ìý

30

Ìý

Ìý

31

Ìý

Net Income Attributable to Tompkins Financial Corporation

$

19,679

Ìý

19,658

Ìý

Ìý

16,872

Ìý

Basic Earnings Per Share

$

1.38

$

1.38

Ìý

$

1.19

Ìý

Diluted Earnings Per Share

$

1.37

$

1.37

Ìý

$

1.18

Ìý

Ìý

Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited)

Ìý

Ìý

Ìý

Ìý

Quarter Ended

Quarter Ended

Quarter Ended

Ìý

March 31, 2025

December 31, 2024

March 31, 2024

(dollar amounts in thousands)

Average
Balance
(QTD)

Interest

Average
Yield/Rate

Average
Balance
(QTD)

Interest

Average
Yield/Rate

Average
Balance
(QTD)

Interest

Average
Yield/Rate

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing balances due from banks

$

16,424

$

175

Ìý

4.32

%

$

19,065

$

235

Ìý

4.90

%

$

12,202

$

154

Ìý

5.08

%

Securities1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

U.S. Government securities

Ìý

1,598,785

Ìý

9,441

Ìý

2.39

%

Ìý

1,619,973

Ìý

9,471

Ìý

2.33

%

Ìý

1,756,122

Ìý

10,303

Ìý

2.36

%

State and municipal2

Ìý

85,893

Ìý

554

Ìý

2.62

%

Ìý

86,481

Ìý

557

Ìý

2.56

%

Ìý

89,886

Ìý

570

Ìý

2.55

%

Other Securities2

Ìý

3,275

Ìý

53

Ìý

6.56

%

Ìý

3,287

Ìý

55

Ìý

6.66

%

Ìý

3,278

Ìý

60

Ìý

7.32

%

Total securities

Ìý

1,687,953

Ìý

10,048

Ìý

2.41

%

Ìý

1,709,741

Ìý

10,083

Ìý

2.35

%

Ìý

1,849,286

Ìý

10,933

Ìý

2.38

%

FHLBNY and FRB stock

Ìý

31,983

Ìý

711

Ìý

9.01

%

Ìý

30,665

Ìý

894

Ìý

11.60

%

Ìý

34,613

Ìý

601

Ìý

6.99

%

Total loans and leases, net of unearned income2,3

Ìý

6,025,363

Ìý

78,835

Ìý

5.31

%

Ìý

5,931,771

Ìý

79,126

Ìý

5.31

%

Ìý

5,621,604

Ìý

71,779

Ìý

5.14

%

Total interest-earning assets

Ìý

7,761,723

Ìý

89,769

Ìý

4.69

%

Ìý

7,691,242

Ìý

90,338

Ìý

4.67

%

Ìý

7,517,705

Ìý

83,467

Ìý

4.47

%

Other assets

Ìý

294,855

Ìý

Ìý

Ìý

282,490

Ìý

Ìý

Ìý

283,420

Ìý

Ìý

Total assets

$

8,056,578

Ìý

Ìý

$

7,973,732

Ìý

Ìý

$

7,801,125

Ìý

Ìý

LIABILITIES & EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest bearing checking, savings, & money market

$

3,682,318

$

16,093

Ìý

1.77

%

$

3,661,006

$

17,223

Ìý

1.87

%

$

3,546,216

$

15,036

Ìý

1.71

%

Time deposits

Ìý

1,159,039

Ìý

10,557

Ìý

3.69

%

Ìý

1,076,300

Ìý

10,331

Ìý

3.82

%

Ìý

988,891

Ìý

9,398

Ìý

3.82

%

Total interest-bearing deposits

Ìý

4,841,357

Ìý

26,650

Ìý

2.23

%

Ìý

4,737,306

Ìý

27,554

Ìý

2.31

%

Ìý

4,535,107

Ìý

24,434

Ìý

2.17

%

Federal funds purchased & securities sold under agreements to repurchase

Ìý

47,653

Ìý

41

Ìý

0.35

%

Ìý

39,519

Ìý

11

Ìý

0.11

%

Ìý

48,779

Ìý

13

Ìý

0.10

%

Other borrowings

Ìý

561,983

Ìý

6,109

Ìý

4.41

%

Ìý

534,219

Ìý

6,176

Ìý

4.60

%

Ìý

622,951

Ìý

8,061

Ìý

5.21

%

Total interest-bearing liabilities

Ìý

5,450,993

Ìý

32,800

Ìý

2.44

%

Ìý

5,311,044

Ìý

33,741

Ìý

2.53

%

Ìý

5,206,836

Ìý

32,508

Ìý

2.51

%

Noninterest bearing deposits

Ìý

1,779,197

Ìý

Ìý

Ìý

1,844,772

Ìý

Ìý

Ìý

1,831,244

Ìý

Ìý

Accrued expenses and other liabilities

Ìý

98,278

Ìý

Ìý

Ìý

101,370

Ìý

Ìý

Ìý

96,292

Ìý

Ìý

Total liabilities

Ìý

7,328,468

Ìý

Ìý

Ìý

7,257,186

Ìý

Ìý

Ìý

7,134,373

Ìý

Ìý

Tompkins Financial Corporation Shareholders� equity

Ìý

728,110

Ìý

Ìý

Ìý

715,299

Ìý

Ìý

Ìý

665,333

Ìý

Ìý

Noncontrolling interest

Ìý

0

Ìý

Ìý

Ìý

1,247

Ìý

Ìý

Ìý

1,419

Ìý

Ìý

Total equity

Ìý

728,110

Ìý

Ìý

Ìý

716,546

Ìý

Ìý

Ìý

666,752

Ìý

Ìý

Total liabilities and equity

$

8,056,578

Ìý

Ìý

$

7,973,732

Ìý

Ìý

$

7,801,125

Ìý

Ìý

Interest rate spread

Ìý

Ìý

2.25

%

Ìý

Ìý

2.15

%

Ìý

Ìý

1.95

%

Tax-equivalent net interest income/margin on earning assets

Ìý

Ìý

56,969

Ìý

2.98

%

Ìý

Ìý

56,597

Ìý

2.93

%

Ìý

Ìý

50,959

Ìý

2.73

%

Tax-equivalent adjustment

Ìý

Ìý

(307

)

Ìý

Ìý

Ìý

(316

)

Ìý

Ìý

Ìý

(284

)

Ìý

Net interest income

Ìý

$

56,662

Ìý

Ìý

Ìý

$

56,281

Ìý

Ìý

Ìý

$

50,675

Ìý

Ìý

Tompkins Financial Corporation - Summary Financial Data (Unaudited)

(In thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter-Ended

Year-Ended

Period End Balance Sheet

Mar-25

Dec-24

Sep-24

Jun-24

Mar-24

Dec-24

Securities

$

1,572,602

$

1,544,762

$

1,622,526

$

1,630,654

$

1,679,542

$

1,544,762

Total Loans

Ìý

6,066,645

Ìý

6,019,922

Ìý

5,881,261

Ìý

5,761,864

Ìý

5,640,524

Ìý

6,019,922

Allowance for credit losses

Ìý

61,023

Ìý

56,496

Ìý

55,384

Ìý

53,059

Ìý

51,704

Ìý

56,496

Total assets

Ìý

8,199,653

Ìý

8,109,080

Ìý

8,006,427

Ìý

7,869,522

Ìý

7,778,034

Ìý

8,109,080

Total deposits

Ìý

6,753,502

Ìý

6,471,805

Ìý

6,577,896

Ìý

6,285,896

Ìý

6,449,616

Ìý

6,471,805

Brokered deposits

Ìý

99,763

Ìý

0

Ìý

20,383

Ìý

22,808

Ìý

55,010

Ìý

0

Federal funds purchased and securities sold under agreements to repurchase

Ìý

122,985

Ìý

37,036

Ìý

67,506

Ìý

35,989

Ìý

43,681

Ìý

37,036

Other borrowings

Ìý

493,247

Ìý

790,247

Ìý

539,327

Ìý

773,627

Ìý

522,600

Ìý

790,247

Total common equity

Ìý

741,377

Ìý

713,444

Ìý

719,855

Ìý

674,630

Ìý

667,906

Ìý

713,444

Total equity

Ìý

741,377

Ìý

713,444

Ìý

721,348

Ìý

676,093

Ìý

669,338

Ìý

713,444

Average Balance Sheet

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average earning assets

$

7,761,723

$

7,691,242

$

7,638,314

$

7,547,689

$

7,517,705

$

7,599,098

Average assets

Ìý

8,056,578

Ìý

7,973,732

Ìý

7,914,924

Ìý

7,810,061

Ìý

7,801,125

Ìý

7,875,339

Average interest-bearing liabilities

Ìý

5,450,993

Ìý

5,311,044

Ìý

5,277,988

Ìý

5,215,003

Ìý

5,206,836

Ìý

5,252,947

Average equity

Ìý

728,110

Ìý

716,546

Ìý

696,532

Ìý

662,969

Ìý

666,752

Ìý

685,814

Share data

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding (basic)

Ìý

14,246,140

Ìý

14,230,297

Ìý

14,215,607

Ìý

14,214,574

Ìý

14,211,910

Ìý

14,218,106

Weighted average shares outstanding (diluted)

Ìý

14,319,440

Ìý

14,312,497

Ìý

14,283,255

Ìý

14,239,626

Ìý

14,238,357

Ìý

14,268,443

Period-end shares outstanding

Ìý

14,433,873

Ìý

14,436,363

Ìý

14,394,255

Ìý

14,395,204

Ìý

14,405,019

Ìý

14,436,363

Common equity book value per share

$

51.36

$

49.42

$

50.01

$

46.86

$

46.37

$

49.42

Tangible book value per share (Non-GAAP)**

$

44.88

$

42.93

$

43.50

$

40.35

$

39.85

$

42.93

**See "Non-GAAP measures" below for a discussion of non-GAAP financial measures and a reconciliation of non-GAAP financial measures to the most directly comparable financial measures presented in accordance with GAAP.

Income Statement

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income

$

56,662

$

56,281

$

53,193

$

50,953

$

50,675

$

211,102

Provision for credit loss expense

Ìý

5,287

Ìý

1,411

Ìý

2,174

Ìý

2,172

Ìý

854

Ìý

6,611

Noninterest income

Ìý

25,032

Ìý

20,829

Ìý

23,385

Ìý

21,776

Ìý

22,137

Ìý

88,127

Noninterest expense

Ìý

50,607

Ìý

49,966

Ìý

49,877

Ìý

49,942

Ìý

49,857

Ìý

199,642

Income tax expense

Ìý

6,121

Ìý

6,045

Ìý

5,858

Ìý

4,902

Ìý

5,198

Ìý

22,003

Net income attributable to Tompkins Financial Corporation

Ìý

19,679

Ìý

19,658

Ìý

18,638

Ìý

15,682

Ìý

16,872

Ìý

70,850

Noncontrolling interests

Ìý

0

Ìý

30

Ìý

31

Ìý

31

Ìý

31

Ìý

123

Basic earnings per share4

Ìý

1.38

Ìý

1.38

Ìý

1.31

Ìý

1.10

Ìý

1.19

Ìý

4.98

Diluted earnings per share4

Ìý

1.37

Ìý

1.37

Ìý

1.30

Ìý

1.10

Ìý

1.18

Ìý

4.97

Nonperforming Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual loans and leases

$

70,891

$

50,548

$

62,381

$

62,253

$

62,544

$

50,548

Loans and leases 90 days past due and accruing

Ìý

187

Ìý

323

Ìý

193

Ìý

215

Ìý

151

Ìý

323

Total nonperforming loans and leases

Ìý

71,078

Ìý

50,871

Ìý

62,574

Ìý

62,468

Ìý

62,695

Ìý

50,871

OREO

Ìý

81

Ìý

14,314

Ìý

81

Ìý

80

Ìý

0

Ìý

14,314

Total nonperforming assets

$

71,159

$

65,185

$

62,655

$

62,548

$

62,695

$

65,185

Tompkins Financial Corporation - Summary Financial Data (Unaudited) - continued

Ìý

Quarter-Ended

Year-Ended

Delinquency - Total loan and lease portfolio

Mar-25

Dec-24

Sep-24

Jun-24

Mar-24

Dec-24

Loans and leases 30-89 days past due and

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

accruing

$

12,285

$

28,828

$

7,031

$

5,286

$

8,015

$

28,828

Loans and leases 90 days past due and accruing

Ìý

187

Ìý

323

Ìý

193

Ìý

215

Ìý

151

Ìý

323

Total loans and leases past due and accruing

Ìý

12,472

Ìý

29,151

Ìý

7,224

Ìý

5,501

Ìý

8,166

Ìý

29,151

Allowance for Credit Losses

Balance at beginning of period

$

56,496

$

55,384

$

53,059

$

51,704

$

51,584

$

51,584

Provision for credit losses

Ìý

5,260

Ìý

1,969

Ìý

3,237

Ìý

1,864

Ìý

348

$

7,418

Net loan and lease charge-offs (recoveries)

Ìý

733

Ìý

857

Ìý

912

Ìý

509

Ìý

228

$

2,506

Allowance for credit losses at end of period

$

61,023

$

56,496

$

55,384

$

53,059

$

51,704

$

56,496

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for Credit Losses - Off-Balance Sheet Exposure

Balance at beginning of period

$

1,463

$

2,021

$

3,084

$

2,776

$

2,270

$

2,270

Provision (credit) for credit losses

Ìý

27

Ìý

(558)

Ìý

(1,063)

Ìý

308

Ìý

506

$

(807)

Allowance for credit losses at end of period

$

1,490

$

1,463

$

2,021

$

3,084

$

2,776

$

1,463

Loan Classification - Total Portfolio

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Special Mention

$

34,790

$

36,923

$

58,758

$

48,712

$

46,302

$

36,923

Substandard

Ìý

75,980

Ìý

74,163

Ìý

67,261

Ìý

67,509

Ìý

72,412

Ìý

74,163

Ratio Analysis

Credit Quality

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans and leases/total loans and leases

1.17

%

0.85

%

1.06

%

1.08

%

1.11

%

0.85

%

Nonperforming assets/total assets

0.87

%

0.80

%

0.78

%

0.79

%

0.81

%

0.80

%

Allowance for credit losses/total loans and leases

1.01

%

0.94

%

0.94

%

0.92

%

0.92

%

0.94

%

Allowance/nonperforming loans and leases

85.85

%

111.06

%

88.51

%

84.94

%

82.47

%

111.06

%

Net loan and lease losses (recoveries) annualized/total average loans and leases

0.05

%

0.06

%

0.06

%

0.04

%

0.02

%

0.04

%

Capital Adequacy

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tier 1 Capital (to average assets)

9.31

%

9.27

%

9.19

%

9.15

%

9.08

%

9.27

%

Total Capital (to risk-weighted assets)

13.28

%

13.07

%

13.21

%

13.26

%

13.43

%

13.07

%

Profitability (period-end)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average assets *

0.99

%

0.98

%

0.94

%

0.81

%

0.87

%

0.90

%

Return on average equity *

10.96

%

10.91

%

10.65

%

9.51

%

10.18

%

10.33

%

Net interest margin (TE) *

2.98

%

2.93

%

2.79

%

2.73

%

2.73

%

2.79

%

Average yield on interest-earning assets*

4.69

%

4.67

%

4.66

%

4.56

%

4.47

%

4.59

%

Average cost of deposits*

1.63

%

1.67

%

1.67

%

1.61

%

1.54

%

1.62

%

Average cost of funds*

1.84

%

1.88

%

2.01

%

1.96

%

1.86

%

1.92

%

* Quarterly ratios have been annualized

Tompkins Financial Corporation - Summary Financial Data (Unaudited) - continued

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). Where non-GAAP disclosures are used in this press release, the comparable GAAP measure, as well as reconciliation to the comparable GAAP measure, is provided in the below table. The Company believes the non-GAAP measures provide meaningful comparisons of our underlying operational performance and facilitate management's and investors' assessments of business and performance trends in comparison to others in the financial services industry. These non-GAAP financial measures should not be considered in isolation or as a measure of the Company's profitability or liquidity; they are in addition to, and are not a substitute for, financial measures under GAAP. The non-GAAP financial measures presented herein may be different from non-GAAP financial measures used by other companies, and may not be comparable to similarly titled measures reported by other companies. Further, the Company may utilize other measures to illustrate performance in the future. Non-GAAP financial measures have limitations since they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP.

Reconciliation of Tangible Book Value Per Share (non-GAAP) to Common Equity Book Value Per Share (GAAP)

Ìý

Quarter-Ended

Year-Ended

Ìý

Mar-25

Dec-24

Sep-24

Jun-24

Mar-24

Dec-24

Common equity book value per share (GAAP)

$

51.36

$

49.42

$

50.01

$

46.86

$

46.37

$

49.42

Total common equity

$

741,377

$

713,444

$

719,855

$

674,630

$

667,906

$

713,444

Less: Goodwill and intangibles

Ìý

93,586

Ìý

93,670

Ìý

93,760

Ìý

93,847

Ìý

93,926

Ìý

93,670

Tangible common equity (Non-GAAP)

Ìý

647,791

Ìý

619,774

Ìý

626,095

Ìý

580,783

Ìý

573,980

Ìý

619,774

Ending shares outstanding

Ìý

14,433,873

Ìý

14,436,363

Ìý

14,394,255

Ìý

14,395,204

Ìý

14,405,019

Ìý

14,436,363

Tangible book value per share (Non-GAAP)

$

44.88

$

42.93

$

43.50

$

40.35

$

39.85

$

42.93

1 Average balances and yields on available-for-sale securities are based on historical amortized cost.

2 Interest income includes the tax effects of taxable-equivalent adjustments using an effective income tax rate of 21% in 2025 and 2024 to increase tax exempt interest income to taxable-equivalent basis.

3 Nonaccrual loans are included in the average asset totals presented above. Payments received on nonaccrual loans have been recognized as disclosed in Note 1 of the Company's consolidated financial statements included in Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

4 Earnings per share for the full fiscal year may not equal the sum of the quarterly earnings per share as a result of rounding of average shares.

Ìý

For more information:

Stephen S. Romaine, President & CEO

Matthew Tomazin, Executive VP, CFO & Treasurer

Tompkins Financial Corporation (888) 503-5753

Source: Tompkins Financial Corporation

Tompkins Financl

NYSE:TMP

TMP Rankings

TMP Latest News

TMP Latest SEC Filings

TMP Stock Data

939.54M
13.32M
9.2%
67.29%
0.5%
Banks - Regional
State Commercial Banks
United States
ITHACA